Property Info
- MLS C7527654
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4792
- Living Area (sqft) 3015
- Foundation Slab
- Min Lease Slab
- HOA Fees $682.23
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8.1% | Annual Rent$38,400.00 | Property Taxes$6,960.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,960.20 | $34,801.00 | $69,602.00 | |||
| Net Cash Flow | $31,439.80 | $157,199.00 | $314,398.00 | |||
| HOA Fees | $8,186.76 | $40,933.80 | $81,867.60 |